On Dec 31, 2021, the end of its most recent fiscal year, Umbrella Corporation's post-closing trial balance was as follows: Debit Credit ------------------------------------------------------------------------------------------------ Cash $23,362

image text in transcribed

On Dec 31, 2021, the end of its most recent fiscal year, Umbrella Corporation's post-closing trial balance was as follows:

Debit Credit

------------------------------------------------------------------------------------------------

Cash $23,362

Accounts receivable 3,100

Supplies 7,788

Accounts payable $2,900

Unearned service revenue 1,050

Common stock 6,400

Retained earnings 23,900

---------- ----------

Total $34,250 $34,250

The company underwent a major expansion in Jan. New staff was hired and more financing was obtained. Umbrella Corporation conducted the following transactions during Jan 2022, and adjusts its accounts monthly.

Jan 01 Purchased equipment, paying $6,210 cash and signing a 2-year note payable for $19,840. The equipment has a 5-year useful life. The note has a 3% interest rate, with interest payable on the first day of each following month.

Jan 02 Issued 20,600 shares of common stock for $51,500 cash.

Jan 03 Paid $4,500 cash for a 12-month insurance policy effective Jan 01.

Jan 10 Collected $2,100 cash on account from Cross Technological Enterprises. This client was billed in December when Umbrella Corporation performed the service.

Jan 14 Paid $1,850 cash for a utility bill. This was related to December utilities that were accrued at the end of December.

Jan 20 Performed services worth $22,300 on account and billed customers.

Adjustment data:

1. Adjustment of prepaid insurance.

2. Equipment depreciation, $434 per month.

3. Accrual of interest on note payable.

4. Estimated utilities expense for January, $1,500 (invoice will be received next month).

5. Income tax for January, $3,450 will be paid next month.

a. Journalize the January transactions (including adjusting entries).

b. Enter the opening balances in the ledger accounts (Use T-accounts).

c. Post to the ledger accounts.

d. Prepare a trial balance at Jan 31, 2022.

e. Journalize and post adjusting entries for the month ending Jan 31, 2022.

f. Prepare an adjusted trial balance.

g. Prepare an income statement and a retained earnings statement for January and a balance sheet at Jan 31, 2022. (Net income $16,492, Total assets $125,231)

image text in transcribed

\begin{tabular}{l|l} \multicolumn{2}{c}{ INCOME TAX EXPENSE } \\ \hline & \\ & \\ \hline & \end{tabular} \begin{tabular}{l|lll} \multicolumn{2}{c}{ INCOME TAXES PAYABLE } \\ \hline & January 31$3,450 \\ & & \\ \hline & & \\ \hline & & $31 Bal. & $350.00 \\ \hline \end{tabular} \begin{tabular}{l|lll} \multicolumn{4}{c}{ RETAINED EARNINGS } \\ \hline & Jan 01 Bal. & $ & 23,900 \\ & & & \\ \hline & & & \\ \hline & Jan 31 Bal. & $23,900.00 \\ \hline \end{tabular} ??? Income Statement Revenues Expenses Total expenses ??? Retained Earnings Statement RETAINED EARNINGS, JAN 01 Add: \begin{tabular}{l|l} \multicolumn{2}{c}{ INCOME TAX EXPENSE } \\ \hline & \\ & \\ \hline & \end{tabular} \begin{tabular}{l|lll} \multicolumn{2}{c}{ INCOME TAXES PAYABLE } \\ \hline & January 31$3,450 \\ & & \\ \hline & & \\ \hline & & $31 Bal. & $350.00 \\ \hline \end{tabular} \begin{tabular}{l|lll} \multicolumn{4}{c}{ RETAINED EARNINGS } \\ \hline & Jan 01 Bal. & $ & 23,900 \\ & & & \\ \hline & & & \\ \hline & Jan 31 Bal. & $23,900.00 \\ \hline \end{tabular} ??? Income Statement Revenues Expenses Total expenses ??? Retained Earnings Statement RETAINED EARNINGS, JAN 01 Add